XML 97 R74.htm IDEA: XBRL DOCUMENT v3.23.2
Accounting judgments, estimates and assumptions - Additional information (Details) - USD ($)
$ / shares in Units, $ in Thousands
11 Months Ended 12 Months Ended
Aug. 27, 2021
Aug. 26, 2021
Dec. 31, 2022
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Jan. 27, 2022
Share warrant obligation              
Number of shares per warrant 1            
Exercise price $ 11.50            
Number of warrants converted   20,250,000 20,249,993 20,249,993      
Revenue       $ 479,688 $ 434,094 $ 260,892  
Income tax expense       3,760 1,127 862  
Tax liability     $ 4,250 4,250 814    
Trade and other payables     30,521 30,521 26,573    
Trade and other receivables     45,372 45,372 45,087    
Platform commissions       129,623 117,229 75,163  
Long-term deferred platform commission fees     94,682 94,682 116,533    
Game operation cost       44,036 18,945 17,390  
General and administrative expense       36,119 23,031 $ 3,689  
Accumulated deficit     $ (320,194) $ (320,194) $ (327,497)    
Estimate average discount rate     30.00% 30.00%      
EV/EBITDA              
Share warrant obligation              
Estimate average discount rate     2.00% 2.00%      
MX Capital Ltd              
Share warrant obligation              
Revenue     $ 2,096        
Estimate average discount rate     19.30% 19.30%      
Fair value of sellers earn-outs             $ 2,297
Kismet Acquisition One Corp              
Share warrant obligation              
Number of shares per warrant   1          
Exercise price   $ 11.50          
Number of warrants converted   20,249,993 20,250,000 20,250,000      
Fair value of warrants $ 8,100            
Volatility              
Share warrant obligation              
Percentage of increase     10.00% 10.00%      
Percentage of decrease     10.00% 10.00%      
Volatility | Warrants              
Share warrant obligation              
Percentage of increase     10.00% 10.00%      
Percentage of decrease     10.00% 10.00%      
Increase in fair value       $ 3,235      
Decrease in fair value       2,187      
Volatility | Share-based payments reserve              
Share warrant obligation              
Increase in fair value       286,084      
Decrease in fair value       $ 291,952      
Starting share price              
Share warrant obligation              
Percentage of increase     10.00% 10.00%      
Percentage of decrease     10.00% 10.00%      
Starting share price | Warrants              
Share warrant obligation              
Percentage of increase     10.00% 10.00%      
Percentage of decrease     10.00% 10.00%      
Increase in fair value       $ 2,168      
Decrease in fair value       2,078      
Starting share price | Share-based payments reserve              
Share warrant obligation              
Increase in fair value       20,826      
Decrease in fair value       $ 20,783      
Target payback on marketing ivestments measurement inputs | MX Capital Ltd              
Share warrant obligation              
Term of decrease in input parameters       30 days      
Term of increase in input parameters       30 days      
Change in fair value of founders earn-outs by decrease in input parameters       $ 160      
Change in fair value of call options by increase in input parameters       290      
Change in fair value of put options by decrease in input parameters       36      
Change in fair value of put options by increase in input parameters       $ 119      
Risk-free rate | MX Capital Ltd              
Share warrant obligation              
Percentage of increase     0.10% 0.10%      
Percentage of decrease     0.10% 0.10%      
Change in fair value of call options by decrease in input parameters       $ 6      
Risk-free rate | MX Capital Ltd | Minimum              
Share warrant obligation              
Change in fair value of put options by decrease in input parameters       82      
Risk-free rate | MX Capital Ltd | Maximum              
Share warrant obligation              
Change in fair value of put options by decrease in input parameters       $ 83      
Risk-free rate | Warrants              
Share warrant obligation              
Percentage of increase     10.00% 10.00%      
Percentage of decrease     10.00% 10.00%      
Increase in fair value       $ 154      
Decrease in fair value       $ 112      
Revenue multiple measurement inputs | MX Capital Ltd              
Share warrant obligation              
Percentage of increase     10.00% 10.00%      
Percentage of decrease     10.00% 10.00%      
Change in fair value of call options by increase in input parameters       $ 209      
Change in fair value of put options by increase in input parameters       $ 162      
Sigma | MX Capital Ltd              
Share warrant obligation              
Percentage of increase     10.00% 10.00%      
Percentage of decrease     10.00% 10.00%      
Change in fair value of founders earn-outs by decrease in input parameters       $ 74      
Change in fair value of sellers earn-outs by decrease in input parameters       66      
Change in fair value of sellers earn-outs by increase in input parameters       131      
Change in fair value of put options by increase in input parameters       $ 70      
Discount rate based on risk-free rate              
Share warrant obligation              
Assumptions used in measurement of financial instruments issued as part of investment in associates     4.23 4.23      
Multiples of Enterprise Value to Net bookings              
Share warrant obligation              
Assumptions used in measurement of financial instruments issued as part of investment in associates     1.26 1.26      
Enterprise Value to Investor's consolidated management EBITDA              
Share warrant obligation              
Assumptions used in measurement of financial instruments issued as part of investment in associates     7.06 7.06